THE_EXERCISE_MOVEMENT_AND - Accounts


Company registration number 05842539 (England and Wales)
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
page 1
2022
2021
Notes
£
£
£
£
Current assets
Debtors
6
30,776
110,336
Cash at bank and in hand
1,227,273
1,001,697
1,258,049
1,112,033
Creditors: amounts falling due within one year
7
(997,733)
(891,961)
Net current assets
260,316
220,072
Reserves
Other reserves
9
12,821
-
0
Income and expenditure account
247,495
220,072
Members' funds
260,316
220,072

The notes on pages 2 to 7 form part of these financial statements.

The directors of the company have elected not to include a copy of the income and expenditure account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 23 September 2022 and are signed on its behalf by:
N Wallace (Chair)
Director
Company Registration No. 05842539
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
page 2
1
Accounting policies
Company information

The Exercise Movement and Dance Partnership Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is 1-7 Station Road, Crawley, West Sussex, RH10 1HT.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Income and expenditure

Income represents the total invoice value, excluding value added tax, of income received during the year.

 

Income is recognised in the following ways;

  • grant income - this is recognised over the life of the agreement and therefore deferred at the year end if the agreement runs into the following year.

  • teachers memberships - on receipt of the subscription

  • training and development income - this is received in advance of a course being undertaken, if the course start date is after the year end, then the income is deferred

  • for other services - according to invoice date.

 

Expenditure includes VAT where applicable as the company cannot reclaim all VAT as they have a partial exemption agreement in place.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Tangible fixed assets are stated at cost less depreciation.  Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Class Finder
33.3% Straight line
Fixtures and fittings
25% - 50% Straight line
Computer equipment
25% - 50% Straight Line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to surplus or deficit.

It is the policy of the company that only assets costing over £1,500 will be capitalised.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
page 3
1.5
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities are classified according to the substance of the contractual arrangements entered into.

Basic financial liabilities

Basic financial liabilities, including creditors, are recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.6
Taxation

The company has obtained exemption from HMRC in respect of corporation tax, it being a company not carrying on a business for the purposes of making a profit. Corporation tax is payable on any interest income received in the year.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.9
Leases

Rentals payable under operating leases, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
page 4
1.10

Critical judgments and accounting estimates

The preparation of the financial statements requires management to make judgments, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.

 

The main judgment and accounting estimates included in the accounts are:

  • Deferral of grant income – Income is recognised when EMD UK is entitled to the income and this will be based on the work being completed and there is no requirement to repay the grant.

2
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
7,260
7,469
3
Employees
The average monthly number of persons employed by the company during the year was:
2022
2021
Number
Number
Total
24
25

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
631,112
666,490
Social security costs
55,949
59,707
Pension costs
17,967
19,956
705,028
746,153
4
Directors' remuneration
2022
2021
£
£
Remuneration paid to directors
87,230
87,228

One director N Wallace was paid an Honorarium of £4,000 between 1st April 2021 to 31st March 2022. The same director was paid £3,998 for the period from 1st April 2020 to 31 March 2021.

 

In addition, the director M Kingwell was paid a salary to 31st March 2022 of £83,230. The director was paid a salary of £83,230 to 31st March 2021.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
page 5
5
Tangible fixed assets
Class Finder
Fixtures and fittings
Computer equipment
Total
£
£
£
£
Cost
At 1 April 2021
5,980
8,625
24,962
39,567
Disposals
-
0
-
0
(1,601)
(1,601)
At 31 March 2022
5,980
8,625
23,361
37,966
Depreciation
At 1 April 2021
5,980
8,625
24,962
39,567
Eliminated in respect of disposals
-
0
-
0
(1,601)
(1,601)
At 31 March 2022
5,980
8,625
23,361
37,966
Carrying amount
At 31 March 2022
-
0
-
0
-
0
-
0
At 31 March 2021
-
0
-
0
-
0
-
0
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
4,770
4,988
Other debtors
26,006
105,348
30,776
110,336
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
75,170
42,776
Other creditors
2,894
27,425
Corporation tax
128
288
Other taxation and social security
22,193
16,073
Other deferred income
765,332
684,859
Accruals
132,016
120,540
997,733
891,961
8
Members' liability

The company is limited by guarantee, not having a share capital and consequently the liability of members is limited, subject to an undertaking by each member to contribute to the net assets or liabilities of the company on winding up such amounts as may be required not exceeding £10.

9
Other reserves
THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
9
Other reserves
(Continued)
page 6

Other Reserves in 2021/2022 amounted to £12,821. This is restricted for use on future costs relating to the ongoing training of This Girl Can Classes Instructors.

10
Sport England Funding

Included in the income for  2021/22 is funding from Sport England amounting to £1,151,486 (2021: £973,008). This was spent on the following programmes;

2022
2021
£
£
Staff Costs Investment and Back Office
639,400
600,000
Marketing
62,100
90,000
Instructor Support (Prog 1)
38,000
50,000
Training & Education (Prog 2)
70,000
72,500
Business Intelligence (Prog 3)
14,000
10,000
Organisational Support (Prog 4)
1,500
2,500
SE Programme This Girl Can
31,000
657,949
SE Programme Tackling Inequalities
123,500
123,500
979,500
1,606,449
Included in the total received above from 2021 and 2022, £494,969 was deferred to 2022/2023.
£350,942 of This Girl Can funding, £92,016 of NGB funding and £56,698 of Tackling Inequalities funding.
11
Other funding
Included in the income for 2021/22 is funding from CIMSPA amouting to £17,999 (2021:0)
The total funding received was:
2022
2021
£
£
Retrain to retain
275,000
-
275,000
-

Included in the total received above, £257,801 was deferred to 2022/2023.

12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
12
Audit report information
(Continued)
page 7
Senior Statutory Auditor:
Karen Corduff ACA, FCCA
Statutory Auditor:
Richard Place Dobson Services Limited
13
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
8,862
2,430
14
Related party transactions

During the year the company didn't enter into any transactions with related parties.

15
Controlling Party

The Exercise Movement and Dance Partnership Limited, a registered company has no ultimate controlling party.

THE EXERCISE MOVEMENT AND DANCE PARTNERSHIP LIMITED
T/A EMD UK
SCHEDULE OF DIRECT COSTS
FOR THE YEAR ENDED 31 MARCH 2022
2022
2021
£
£
Direct Costs
Wages and salaries
565,810
594,904
Social security costs
50,480
53,616
Staff recruitment costs
543
-
Staff welfare
918
887
Staff training
6,155
6,450
Staff pension costs defined contribution
16,211
17,920
Civil liability Insurance
62,407
23,708
Product Sales/Costs
3,107
45,348
Rent and rates
33,082
34,928
Training & Development
49,499
59,412
Marketing activity
28,967
67,840
Grants disbursed
390,105
186,943
Cleaning
4,634
3,068
Light and heat
3,308
2,695
Premises insurance
4,488
2,669
IT Support
4,342
4,674
IT costs
35,601
37,199
Travelling expenses
6,495
311
Postage
3,030
2,778
Subscriptions
955
797
Legal and professional fees
9,524
11,520
Non audit remuneration to auditors
3,917
4,411
Audit fees
6,517
6,672
Bank charges
7,874
8,265
Bad and doubtful debts
424
-
Copying, printing and stationery
3,915
3,577
Telephone
8,006
7,387
Office equipment
2,602
1,684
Sundry expenses
897
1,062
Meetings
4,033
1,068
Irrecoverable VAT
2,200
(120)
1,320,046
1,191,673
2022-03-312021-04-01false30 November 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedN Wallace (Chair)J EvansB RoseS CampbellP FullardS MirzaP SzumilewiczL EabornM KingwellJ DewarM BrightonR LambB BarikorG Cummings-BellS Durnford058425392021-04-012022-03-31058425392022-03-31058425392021-03-3105842539core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3105842539core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3105842539core:OtherMiscellaneousReserve2022-03-3105842539core:OtherMiscellaneousReserve2021-03-3105842539core:RetainedEarningsAccumulatedLosses2022-03-3105842539core:RetainedEarningsAccumulatedLosses2021-03-3105842539bus:Director32021-04-012022-03-3105842539core:PlantMachinery2021-04-012022-03-3105842539core:FurnitureFittings2021-04-012022-03-3105842539core:ComputerEquipment2021-04-012022-03-31058425392020-04-012021-03-3105842539core:PlantMachinery2021-03-3105842539core:FurnitureFittings2021-03-3105842539core:ComputerEquipment2021-03-31058425392021-03-3105842539core:PlantMachinery2022-03-3105842539core:FurnitureFittings2022-03-3105842539core:ComputerEquipment2022-03-3105842539core:PlantMachinery2021-03-3105842539core:FurnitureFittings2021-03-3105842539core:ComputerEquipment2021-03-3105842539core:CurrentFinancialInstruments2022-03-3105842539core:CurrentFinancialInstruments2021-03-3105842539bus:CompanyLimitedByGuarantee2021-04-012022-03-3105842539bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3105842539bus:FRS1022021-04-012022-03-3105842539bus:Audited2021-04-012022-03-3105842539bus:Director12021-04-012022-03-3105842539bus:Director22021-04-012022-03-3105842539bus:Director42021-04-012022-03-3105842539bus:Director52021-04-012022-03-3105842539bus:Director62021-04-012022-03-3105842539bus:Director72021-04-012022-03-3105842539bus:Director82021-04-012022-03-3105842539bus:Director92021-04-012022-03-3105842539bus:Director102021-04-012022-03-3105842539bus:Director112021-04-012022-03-3105842539bus:Director122021-04-012022-03-3105842539bus:Director132021-04-012022-03-3105842539bus:Director142021-04-012022-03-3105842539bus:Director152021-04-012022-03-3105842539bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP